Homework Help is Here – Start Your Trial Now!
Business
Accounting
nancing Financing Investing Non Cash Non Cash 550.000 $ 1,500.000 (300.000 Non Cash Operating Operating Non Cash 70,000 (117,250 Non Cash Non Cash Operating Operating Non Cash Non Cash 472.500 (218,60C Non Cash Operating Operating Non Cash 735,000 $ (494,150 Operating Operating (30.000 (75,708 Operating Operating $ (150,000 (87,500 Operating 24 (88,500 Non Cash Non Cash Financing Net Change in Cash $ 1,755.792 (10.000

nancing Financing Investing Non Cash Non Cash 550.000 $ 1,500.000 (300.000 Non Cash Operating Operating Non Cash 70,000 (117,250 Non Cash Non Cash Operating Operating Non Cash Non Cash 472.500 (218,60C Non Cash Operating Operating Non Cash 735,000 $ (494,150 Operating Operating (30.000 (75,708 Operating Operating $ (150,000 (87,500 Operating 24 (88,500 Non Cash Non Cash Financing Net Change in Cash $ 1,755.792 (10.000

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

whats the statement of cash flow for this?

Equity APIC 100,000.00 $ Liab Notes Pay Wages Pay Retain Earnings 176,167.00 Common Stock Account Titles Revenue Expense Net Income Туре Amount 200.000,00 $ 550,000 Financing 550,000 $ 1,500,000 550,000 $ 950,000 Financing Investing (300,000) Non Cash 52,500 52,500 52,500 Non Cash (29,150) 29.150 $ (29,150) Non Cash Operating 70,000 Operating Non Cash $ (117,250) 612.500 612,500 612,500 Non Cash (254,100) 254,100 (254,100) Non Cash Operating Operating 472,500 $ (218,600) Non Cash 700,000 700,000 700,000 Non Cash (272,850) 272,850 $ (272,850) Non Cash 735,000 (494,150) Operating Operating Non Cash Operating Operating 30,000 $ 75,708 $ 40,000 $ 150,000 $ (150,000) 87,500 $ (30,000) (75,708) (30,000) (30,000) (75,708) (40,000) (150,000) (87,500) (75,708) 40,000 (40,000) Operating Operating $ (150,000) (87,500) (87,500) $ (50,000) (38,500) 38,500 $ (38,500) Operating (88,500) (37,429) $ 37,429 $ (37,429) Non Cash (10,000) Non Cash Financing Net Change in Cash (10,000) 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 $ 1,755,792
Transcribed Image Text:Equity APIC 100,000.00 $ Liab Notes Pay Wages Pay Retain Earnings 176,167.00 Common Stock Account Titles Revenue Expense Net Income Туре Amount 200.000,00 $ 550,000 Financing 550,000 $ 1,500,000 550,000 $ 950,000 Financing Investing (300,000) Non Cash 52,500 52,500 52,500 Non Cash (29,150) 29.150 $ (29,150) Non Cash Operating 70,000 Operating Non Cash $ (117,250) 612.500 612,500 612,500 Non Cash (254,100) 254,100 (254,100) Non Cash Operating Operating 472,500 $ (218,600) Non Cash 700,000 700,000 700,000 Non Cash (272,850) 272,850 $ (272,850) Non Cash 735,000 (494,150) Operating Operating Non Cash Operating Operating 30,000 $ 75,708 $ 40,000 $ 150,000 $ (150,000) 87,500 $ (30,000) (75,708) (30,000) (30,000) (75,708) (40,000) (150,000) (87,500) (75,708) 40,000 (40,000) Operating Operating $ (150,000) (87,500) (87,500) $ (50,000) (38,500) 38,500 $ (38,500) Operating (88,500) (37,429) $ 37,429 $ (37,429) Non Cash (10,000) Non Cash Financing Net Change in Cash (10,000) 500,000 $ 40,000 $ 750,000 $ 1,050,000 $ 515,930 1,365,000 $ 1,015,237 $ 349,763 $ 1,755,792
Balance Sheet Assets Equipment Li Div Pay Events Land $ 50,000.00 $ Accum Depr 8,333.00 $ Cash Acct Rec Inventory Building 250.000.00 Acct Pay 257,000.00 $ 17,500.00 $ 28,000.00 Beginning Balances as of Dec 31, Year 1 Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment for $300,000 .Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 5b. COGS for Sales on Account 6. Collect $70,000 on Account 7. Paid $117,250 of Accounts Payable 8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 9a. Sold 175,000 units at $3.50 on Account 9b. COGS for Sales on Account 10. Collect $472,500 on Account 11. Paid $218,600 of Accounts Payable 12. Purchased Invenfory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 13b. COGS for Sales on Account 14. Collect $735,000 on Account 15. Paid $494,150 of Accounts Payable 16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 17. Paid Sales & Marketing Expenses of $30,000 18. Paid Operating Expenses of $75,708 19. Record Wages Payable of $40,000 20. Paid Product Line Research & Development Expenses of $150,000 |21. Paid Advertising Expenses of $87,500 24 118,000.00 550,000 1,500,000 (300,000) $ 300,000 28,750 28,750 52,500 (29,150) 70,000 $ (117,250) (70,000) (117,250) 255,000 255.000 612,500 (254,100) 472,500 $ (472,500) (218,600) $ (218,600.00) 371,250 371,250 700.000 (272,850) |- 735,000 $ (735,000) |- (494.150) |- $ (494,150.00) 345,000 345.000.00 (30,000) (75,708) - (150,000) (87,500) 22. Made the yearly required payment on the note payable. The note caries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. (88,500) 23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage Value of $38,000 & useful life of 7 Yrs 24. Declared a $10,000 cash dividend for stockholders 25. Paid a $10,000 cash dividend for stockholders Balance at end of Yr 2 37,429.00 10,000.00 (10,000) 2,012,792 $ (10,000.00) 105,000 $ 471,900 $ 300,000 $ 50,000 S 250,000 -$ 45,762 $ 288,000 $ Total Assets 3.143.930 Total Liabilities & Equity 3,143,930
Transcribed Image Text:Balance Sheet Assets Equipment Li Div Pay Events Land $ 50,000.00 $ Accum Depr 8,333.00 $ Cash Acct Rec Inventory Building 250.000.00 Acct Pay 257,000.00 $ 17,500.00 $ 28,000.00 Beginning Balances as of Dec 31, Year 1 Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment for $300,000 .Purchased Inventory on Account - 25,000 Units at $1.15 per unit 5a. Sold 15,000 units at $3.50 on Account 5b. COGS for Sales on Account 6. Collect $70,000 on Account 7. Paid $117,250 of Accounts Payable 8. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 9a. Sold 175,000 units at $3.50 on Account 9b. COGS for Sales on Account 10. Collect $472,500 on Account 11. Paid $218,600 of Accounts Payable 12. Purchased Invenfory on Account - 275,000 Units at $1.35 per unit 13a. Sold 200,000 units at $3.50 on Account 13b. COGS for Sales on Account 14. Collect $735,000 on Account 15. Paid $494,150 of Accounts Payable 16. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 17. Paid Sales & Marketing Expenses of $30,000 18. Paid Operating Expenses of $75,708 19. Record Wages Payable of $40,000 20. Paid Product Line Research & Development Expenses of $150,000 |21. Paid Advertising Expenses of $87,500 24 118,000.00 550,000 1,500,000 (300,000) $ 300,000 28,750 28,750 52,500 (29,150) 70,000 $ (117,250) (70,000) (117,250) 255,000 255.000 612,500 (254,100) 472,500 $ (472,500) (218,600) $ (218,600.00) 371,250 371,250 700.000 (272,850) |- 735,000 $ (735,000) |- (494.150) |- $ (494,150.00) 345,000 345.000.00 (30,000) (75,708) - (150,000) (87,500) 22. Made the yearly required payment on the note payable. The note caries a 7% $ interest rate and requires payments of $50,000 plus interest each December 31. (88,500) 23. Record first year of Depreciation on Equipment Purchased in Year 2 with Salvage Value of $38,000 & useful life of 7 Yrs 24. Declared a $10,000 cash dividend for stockholders 25. Paid a $10,000 cash dividend for stockholders Balance at end of Yr 2 37,429.00 10,000.00 (10,000) 2,012,792 $ (10,000.00) 105,000 $ 471,900 $ 300,000 $ 50,000 S 250,000 -$ 45,762 $ 288,000 $ Total Assets 3.143.930 Total Liabilities & Equity 3,143,930
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Cash Flows
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS